CashFlowRE
Sign in Sign up
14 Mulberry Ln 🏷️ Likely Rental
D Composite 44.09
Why this score? — see what drove the D grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +15.0/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Schools +3.3/10.0
  • Livability +3.3/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$19,000

14 Mulberry Ln · Omro, WI 54963
2 bd · 1.0 ba · 896 sqft · SingleFamily · 10 Days on market
Built 2001

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Don't sleep on this Omro Fixer, 2 spacious bedrooms, 1 bath, Full size laundry, Open concept kitchen with breakfast bar and spacious living room. With a little sprucing up this could be a cozy spot to call home. New shed, Covered entry and Off-street parking, quite spot conveniently located in Omro. Home is part of an estate being sold As-is. $475 per month lot fee plus Buyer pays Water & Sewer. 64x14, HOLPK, Built 2001, Issued 9/3/2004 Sale is for purcahse of home only, no land included.

Key facts

  • Open concept kitchen
  • Covered entry
  • Off-street parking

Tags

OPEN CONCEPT KITCHENBREAKFAST BARSPACIOUS LIVING ROOMNEW SHEDCOVERED ENTRYOFF-STREET PARKING

Property features AI

Finance

  • Other: Sold/Offered as-is

Exterior

  • Utilities: Municipal water; Municipal sewer; Natural gas
  • Home design: Single-family property; Slab foundation (no basement)
  • Construction: Vinyl exterior
  • Exterior features: Deck; Storage building (outbuilding)

Interior

  • Kitchen: Kitchen on the main level (12 x 13); Breakfast bar; Range/Oven; Refrigerator; Microwave
  • Bedrooms: Primary bedroom on the main level (11 x 13); Second bedroom on the main level (11 x 11)
  • Bathrooms: One full bathroom; No ensuite bath in the primary bedroom
  • Heating & cooling: Forced air heating; Central air conditioning; Natural gas fuel
  • Interior features: Great room; Cathedral/vaulted ceilings
  • Laundry & utility: Washer; Dryer

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $19,000 price doesn't fit this home's estimated sale value (~$208,768) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 2-bed/1.0-bath single-family listed at $19k.

Deal economics

  • At list price, monthly cash flow is $836 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $19k).

Location & tenants

  • Location reads 66/100 on livability (#448 in WI) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A; Watch: schools D, amenities F, commute F.
  • Omro School District (rural): math 37% / reading 37% proficiency, ranked #186 of 342 in WI (top 54%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 14 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 652 units permitted in Winnebago County in 2024 (333 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $131 of loan paydown is wiped out by about $570 of value loss. Plan a longer hold.
  • Winnebago County population projected at +3% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $5k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • Only 10 days on market — expect competitive offers; lowballing is unlikely to land.
Recommended offer $19,000

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  3. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  4. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  5. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  6. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
6.44%
Cap rate
59.07%
Cash-on-cash
188.49%
DSCR
9.39
GRM
1.3

CMA / ARV

ARV (on-the-fly)
$208,768
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1213 E Main St 0.13mi 2/1.0 877 (-2%) 20mo $120,000 $137 74
708 Pine St 0.68mi 3/1.0 (+1) 1,008 (+12%) 8mo $235,000 $233 36

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
10.43×
Total profit
$50,163
Equity at exit
$2,833
10-year hold
IRR
Equity multiple
22.11×
Total profit
$112,290
Equity at exit
$1,643

Cash invested: $5,320 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
73 Landlord-Friendly
State Wisconsin
73 Landlord-Friendly · R+2
County
— inherits STATE
City
— inherits STATE
5-day notice; preempted; Madison / Milwaukee have some local enforcement.

ZIP-level market 54963

Home prices YoY
-34.2%
Active inventory
14
Price-to-rent
1.3×

Monthly cashflow live

Estimated rent
$1,224 medium interval (Pro) →
Mortgage (P&I)
$100
Tax est. 1.5%
$24 /mo · $285/yr
Insurance
$8
HOA
$0
Vacancy / Maint / Mgmt
$257
Net cashflow
$836

Break-even live

Break-even rent $166
Max offer price $19,000
Occupancy floor 27%

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$4,750
Closing costs
$570
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1670 Huckleberry Ave Omro, WI 1.0–3.0 1.0–2.0 950 $1,224 $1.29 13d 6 0.22mi

Listing history 9 events

  1. 2026-06-15
    status $19,000 Pending 10 DOM
  2. 2026-06-15
    days on market $19,000 Active 10 DOM
  3. 2026-06-14
    days on market $19,000 Active 8 DOM
  4. 2026-06-13
    days on market $19,000 Active 7 DOM
  5. 2026-06-10
    days on market $19,000 Active 5 DOM
  6. 2026-06-09
    days on market $19,000 Active 4 DOM
  7. 2026-06-08
    days on market $19,000 Active 3 DOM
  8. 2026-06-07
    remarks 495-char remark
  9. 2026-06-07
    listed $19,000 Active 2 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$14,688
− Mortgage interest
−$1,064
− Property taxes
−$285
− Insurance
−$95
− Repairs & maintenance
−$1,175
− Management
−$1,175
− Depreciation
−$553
Taxable income
$10,341
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,482
After-tax cash flow
$7,546/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Omro School District
NCES district ID
5510980
Math proficiency
37% ▲ 9.00%
Reading proficiency
37% ▲ 1.00%
Median HH income
$59,410
Composite
32.92/100
National rank
#5602
State rank
#186 of 342 in WI

Livability — Omro

Score
66/100
State rank
#448
US rank
#11406

Category grades

Amenities F Commute F Cost of living A+ Crime A Employment B Housing A+ Health & safety D- User ratings A

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Omro, WI
Population (ZIP)
7,203

Population outlook (Winnebago County) Hauer SSP2

Today (2025)
175,480 people
By 2030
177,928 · +1.4%
By 2040
180,873 · +3.1%
By 2050
181,302 · +3.3%
By 2075
184,071 · +4.9%
By 2100
175,932 · +0.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (95%)
Race & ethnicity
White 95% Two or more races 2% Hispanic / Latino 1%
Common ancestry
Romanian 8% Portuguese 7% Lithuanian 2%
Foreign-born
1%
Languages at home
99% English-only · German/W. Germanic 1% Spanish 1%

Political lean MEDSL · Winnebago

2024 margin
Toss-up / Even · D 46.9% · R 51.7% · Other 1.4%
2008→2024 swing
-16.4pp toward R · 2008: 11.7pp · 2024: -4.8pp
All cycles
2024: R+4.8 2020: R+4.0 2016: R+7.4 2012: D+3.8 2008: D+11.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -101.14%
Current HPI
194.1198
Rent YoY
Metro
State GDP YoY
▲ 2.10%
F500 in state
20

Industry mix (Fortune 500 HQ in WI)

Industry F500 HQs Revenue

Price history

1 event — show timeline
  • 2026-06-05 Listed $19,000 SCWMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…